[MNC] QoQ Quarter Result on 2020-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 7,566 4,397 4,262 5,685 5,298 4,812 1,321 218.43% QoQ % 72.07% 3.17% -25.03% 7.30% 10.10% 264.27% - Horiz. % 572.75% 332.85% 322.63% 430.36% 401.06% 364.27% 100.00%
PBT -3,403 -3,254 379 1,000 -4,180 -936 89 - QoQ % -4.58% -958.58% -62.10% 123.92% -346.58% -1,151.69% - Horiz. % -3,823.60% -3,656.18% 425.84% 1,123.60% -4,696.63% -1,051.69% 100.00%
Tax -142 -207 -341 -139 -43 -64 -28 193.73% QoQ % 31.40% 39.30% -145.32% -223.26% 32.81% -128.57% - Horiz. % 507.14% 739.29% 1,217.86% 496.43% 153.57% 228.57% 100.00%
NP -3,545 -3,461 38 861 -4,223 -1,000 61 - QoQ % -2.43% -9,207.89% -95.59% 120.39% -322.30% -1,739.34% - Horiz. % -5,811.48% -5,673.77% 62.30% 1,411.48% -6,922.95% -1,639.34% 100.00%
NP to SH -3,545 -3,461 38 861 -4,223 -1,000 61 - QoQ % -2.43% -9,207.89% -95.59% 120.39% -322.30% -1,739.34% - Horiz. % -5,811.48% -5,673.77% 62.30% 1,411.48% -6,922.95% -1,639.34% 100.00%
Tax Rate - % - % 89.97 % 13.90 % - % - % 31.46 % - QoQ % 0.00% 0.00% 547.27% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 285.98% 44.18% 0.00% 0.00% 100.00%
Total Cost 11,111 7,858 4,224 4,824 9,521 5,812 1,260 324.02% QoQ % 41.40% 86.03% -12.44% -49.33% 63.82% 361.27% - Horiz. % 881.83% 623.65% 335.24% 382.86% 755.63% 461.27% 100.00%
Net Worth 86,359 76,802 75,407 80,502 93,056 36,692 33,923 85.91% QoQ % 12.44% 1.85% -6.33% -13.49% 153.61% 8.16% - Horiz. % 254.57% 226.40% 222.28% 237.30% 274.31% 108.16% 100.00%
Dividend 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 86,359 76,802 75,407 80,502 93,056 36,692 33,923 85.91% QoQ % 12.44% 1.85% -6.33% -13.49% 153.61% 8.16% - Horiz. % 254.57% 226.40% 222.28% 237.30% 274.31% 108.16% 100.00%
NOSH 1,439,331 1,146,310 1,072,654 1,138,650 1,314,352 478,383 431,053 122.59% QoQ % 25.56% 6.87% -5.80% -13.37% 174.75% 10.98% - Horiz. % 333.91% 265.93% 248.85% 264.16% 304.92% 110.98% 100.00%
Ratio Analysis 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin -46.85 % -78.71 % 0.89 % 15.15 % -79.71 % -20.78 % 4.62 % - QoQ % 40.48% -8,943.82% -94.13% 119.01% -283.59% -549.78% - Horiz. % -1,014.07% -1,703.68% 19.26% 327.92% -1,725.32% -449.78% 100.00%
ROE -4.10 % -4.51 % 0.05 % 1.07 % -4.54 % -2.73 % 0.18 % - QoQ % 9.09% -9,120.00% -95.33% 123.57% -66.30% -1,616.67% - Horiz. % -2,277.78% -2,505.56% 27.78% 594.44% -2,522.22% -1,516.67% 100.00%
Per Share 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 0.53 0.38 0.40 0.50 0.40 1.01 0.31 42.75% QoQ % 39.47% -5.00% -20.00% 25.00% -60.40% 225.81% - Horiz. % 170.97% 122.58% 129.03% 161.29% 129.03% 325.81% 100.00%
EPS -0.27 -0.30 0.00 0.08 -0.38 -0.21 0.01 - QoQ % 10.00% 0.00% 0.00% 121.05% -80.95% -2,200.00% - Horiz. % -2,700.00% -3,000.00% 0.00% 800.00% -3,800.00% -2,100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0600 0.0670 0.0703 0.0707 0.0708 0.0767 0.0787 -16.48% QoQ % -10.45% -4.69% -0.57% -0.14% -7.69% -2.54% - Horiz. % 76.24% 85.13% 89.33% 89.83% 89.96% 97.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 0.43 0.25 0.24 0.32 0.30 0.27 0.08 205.29% QoQ % 72.00% 4.17% -25.00% 6.67% 11.11% 237.50% - Horiz. % 537.50% 312.50% 300.00% 400.00% 375.00% 337.50% 100.00%
EPS -0.20 -0.20 0.00 0.05 -0.24 -0.06 0.00 - QoQ % 0.00% 0.00% 0.00% 120.83% -300.00% 0.00% - Horiz. % 333.33% 333.33% -0.00% -83.33% 400.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0491 0.0437 0.0429 0.0458 0.0529 0.0209 0.0193 85.83% QoQ % 12.36% 1.86% -6.33% -13.42% 153.11% 8.29% - Horiz. % 254.40% 226.42% 222.28% 237.31% 274.09% 108.29% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.0400 0.0550 0.0200 0.0200 0.0200 0.0600 0.0400 -
P/RPS 7.61 14.34 5.03 4.01 4.96 5.96 13.05 -30.09% QoQ % -46.93% 185.09% 25.44% -19.15% -16.78% -54.33% - Horiz. % 58.31% 109.89% 38.54% 30.73% 38.01% 45.67% 100.00%
P/EPS -16.24 -18.22 564.55 26.45 -6.22 -28.70 282.66 - QoQ % 10.87% -103.23% 2,034.40% 525.24% 78.33% -110.15% - Horiz. % -5.75% -6.45% 199.73% 9.36% -2.20% -10.15% 100.00%
EY -6.16 -5.49 0.18 3.78 -16.06 -3.48 0.35 - QoQ % -12.20% -3,150.00% -95.24% 123.54% -361.49% -1,094.29% - Horiz. % -1,760.00% -1,568.57% 51.43% 1,080.00% -4,588.57% -994.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.67 0.82 0.28 0.28 0.28 0.78 0.51 19.85% QoQ % -18.29% 192.86% 0.00% 0.00% -64.10% 52.94% - Horiz. % 131.37% 160.78% 54.90% 54.90% 54.90% 152.94% 100.00%
Price Multiplier on Announcement Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 28/12/20 25/09/20 30/06/20 27/03/20 27/12/19 20/09/19 28/06/19 -
Price 0.0450 0.0450 0.0400 0.0150 0.0200 0.1150 0.0400 -
P/RPS 8.56 11.73 10.07 3.00 4.96 11.43 13.05 -24.41% QoQ % -27.02% 16.48% 235.67% -39.52% -56.61% -12.41% - Horiz. % 65.59% 89.89% 77.16% 22.99% 38.01% 87.59% 100.00%
P/EPS -18.27 -14.90 1,129.11 19.84 -6.22 -55.01 282.66 - QoQ % -22.62% -101.32% 5,591.08% 418.97% 88.69% -119.46% - Horiz. % -6.46% -5.27% 399.46% 7.02% -2.20% -19.46% 100.00%
EY -5.47 -6.71 0.09 5.04 -16.06 -1.82 0.35 - QoQ % 18.48% -7,555.56% -98.21% 131.38% -782.42% -620.00% - Horiz. % -1,562.86% -1,917.14% 25.71% 1,440.00% -4,588.57% -520.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.75 0.67 0.57 0.21 0.28 1.50 0.51 29.17% QoQ % 11.94% 17.54% 171.43% -25.00% -81.33% 194.12% - Horiz. % 147.06% 131.37% 111.76% 41.18% 54.90% 294.12% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MNC - 1st Quarter ended 31 July 2020.pdf 
